[SIME] QoQ Quarter Result on 30-Jun-2011 [#4]

Stock
[SIME] SIME DARBY BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 60.05%
YoY- 1796.9%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 10,942,251 11,389,297 11,063,610 13,059,004 10,130,880 9,993,651 8,675,219 16.72%
PBT 1,187,576 1,623,523 1,465,659 2,044,556 1,196,865 1,248,015 959,719 15.24%
Tax -259,167 -462,617 -371,409 -664,596 -339,783 -325,073 -271,819 -3.12%
NP 928,409 1,160,906 1,094,250 1,379,960 857,082 922,942 687,900 22.10%
-
NP to SH 876,006 1,101,380 1,073,682 1,312,600 820,120 877,058 654,742 21.39%
-
Tax Rate 21.82% 28.49% 25.34% 32.51% 28.39% 26.05% 28.32% -
Total Cost 10,013,842 10,228,391 9,969,360 11,679,044 9,273,798 9,070,709 7,987,319 16.25%
-
Net Worth 24,934,327 24,829,146 25,054,582 24,040,292 22,470,687 21,986,522 21,163,376 11.54%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 601,189 - 1,322,216 - 480,579 - -
Div Payout % - 54.59% - 100.73% - 54.79% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 24,934,327 24,829,146 25,054,582 24,040,292 22,470,687 21,986,522 21,163,376 11.54%
NOSH 6,008,271 6,011,899 6,008,292 6,010,073 6,008,205 6,007,246 6,012,323 -0.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.48% 10.19% 9.89% 10.57% 8.46% 9.24% 7.93% -
ROE 3.51% 4.44% 4.29% 5.46% 3.65% 3.99% 3.09% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 182.12 189.45 184.14 217.29 168.62 166.36 144.29 16.77%
EPS 14.58 18.32 17.87 21.84 13.65 14.60 10.89 21.45%
DPS 0.00 10.00 0.00 22.00 0.00 8.00 0.00 -
NAPS 4.15 4.13 4.17 4.00 3.74 3.66 3.52 11.59%
Adjusted Per Share Value based on latest NOSH - 6,010,073
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 160.03 166.57 161.81 190.99 148.16 146.16 126.88 16.71%
EPS 12.81 16.11 15.70 19.20 11.99 12.83 9.58 21.35%
DPS 0.00 8.79 0.00 19.34 0.00 7.03 0.00 -
NAPS 3.6466 3.6313 3.6642 3.5159 3.2863 3.2155 3.0951 11.54%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 9.74 9.20 8.44 9.23 9.23 8.80 8.50 -
P/RPS 5.35 4.86 4.58 4.25 5.47 5.29 5.89 -6.20%
P/EPS 66.80 50.22 47.23 42.26 67.62 60.27 78.05 -9.84%
EY 1.50 1.99 2.12 2.37 1.48 1.66 1.28 11.14%
DY 0.00 1.09 0.00 2.38 0.00 0.91 0.00 -
P/NAPS 2.35 2.23 2.02 2.31 2.47 2.40 2.41 -1.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 25/11/11 25/08/11 27/05/11 24/02/11 26/11/10 -
Price 9.64 9.69 8.88 8.80 9.13 9.02 8.74 -
P/RPS 5.29 5.11 4.82 4.05 5.41 5.42 6.06 -8.65%
P/EPS 66.12 52.89 49.69 40.29 66.89 61.78 80.26 -12.10%
EY 1.51 1.89 2.01 2.48 1.50 1.62 1.25 13.41%
DY 0.00 1.03 0.00 2.50 0.00 0.89 0.00 -
P/NAPS 2.32 2.35 2.13 2.20 2.44 2.46 2.48 -4.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment